What is the present value of Broadway's cash flows post-acquisition? I Exhibit 1 Landmark Facility Solutions: Simplified
Fantastic news! We've Found the answer you've been seeking!
Question:
What is the present value of Broadway's cash flows post-acquisition?
I
Transcribed Image Text:
Exhibit 1 Landmark Facility Solutions: Simplified Financial Statements, 2010-2014 ($ millions) Income Statement Net Sales COGS Gross profit Operating expenses Depreciation and amortization Operating profit Interest expense Income taxes Net income EPS Dividend Balance sheet Cash Accounts receivable Other current assets Current assets Net PP&E Investments and other assets Accounts payable Bank borrowing Total assets 2010 2011 2012 289.9 259.4 30.5 20.9 1.6 8.0 0.0 2.8 5.2 $1.30 $0.20 3.6 20.7 6.3 30.6 3.1 Current liabilities Accrued expenses and deferred taxes Other non-current liabilities 45.0 78.7 5.6 0.0 5.6 13.9 16.6 36.1 42.6 Total liabilities Shareholders' equity Total liabilities and equity - | 78.7 83.6 2013 2014 [E] , |2 2 1 | - e 345.5 310.4 35.1 30.3 1.8 3.0 0.0 1.1 2.0 $0.49 $0.20 0.4 31.0 4.9 36.3 11.2 47.2 94.6 10.4 0.0 10.4 15.5 17.9 43.8 50.8 94.6 Exhibit 2 Broadway Industries: Simplified Financial Statements, 2010-2014 ($ millions) 2010 2011 2012 2013 2014 [E] Income statement Net sales 137.8 143.5 149.5 155.3 161.9 COGS 126.1 131.5 137.1 142.5 148.6 Gross profit 11.7 12.0 12.4 12.8 13.3 Exhibit 3a Five-year Forecast of Landmark's Income and Cash Flow, 2015-2019 (S millions)* Operating expenses 2.9 2.9 2.9 3.0 3.0 Depreciation and amortization 1.8 2.2 2.5 2.8 2.9 2015 2016 2017 2018 2019 Operating profit 7.0 6.9 7.0 7.0 7.4 Net sales 362.8 380.9 Interest expense Operating profit 5.4 5.7 6.0 6.3 6.6 04 0.4 0.4 0.4 0.4 Net income 3.7 4.3 Income taxes. Net income EPS Dividends Balance sheet Cash Accounts receivable Other current assets Current assets Net PP&E Total assets 2.3 2.3 2.3 2.3 2.5 Depreciation and amortization 2.1 24 2.7 3.0 3.3 4.3 4.2 4.3 4.3 4.6 Change in net working capital 1.3 1.3 1.4 1.6 $1.23 $1.21 $1.22 $1.23 $1.30 Capital expenditure 3.6 3.8 4.0 4.2 44 $0.24 $0.24 $0.24 $0.24 $0.24 Total FCR 1.0 1.2 1.4 1.8 1.0 1.9 1.5 2.1 13.1 13.5 14.6 15.2 16.2 Exhibit 3b Five-year Forecast of Broadway's Income and Cash Flow, 2015-2019 ($ millions)* 28 4.0 4.1 4.2 2016 4.2 2017 2018 2019 Net sales 168.4 175.1 182.1 189.4 197.0 17.7 18.5 20.6 20.9 22.5 Operating profit 6.7 7.0 7.3 7.6 7.9 16.0 174 18.6 19.7 20.9 Interest expense 0.4 0.4 0.4 0.4 0.4 Investments and other assets 35.9 38.6 41.8 43.2 43.5 Net income 4.1 4.3 4.5 4.7 4.9 69.6 74.5 81.1 83.8 86.8 Depreciation and amortization 3.1 3.3 3.5 3.7 3.9 Accounts payable 9.3 9.9 10.4 11.0 11.5 Change in net working capital 0.4 0.4 0.4 0.4 0.4 Long-term debt, current portion Capital expenditure 4.4 4.6 4.7 0.4 0.4 0.4 0.4 0.4 Total FCF 3.1 3.3 3.5 3.7 Current Liabilities 9.7 10.3 11.4 11.9 Long-term debt 8.2 7.7 87 8.3 7.9 "Numbers in the exhibits are based on the assumption that Broadway does not acquire Landmark Accrued expenses and deferred taxes 11.6 12.8 13.1 13.3 13.0 Other non-current liabilities 11.0 11.2 12.5 114 10.9 Total liabilities 40.5 42.0 45.1 44.4 43.7 Shareholders' equity 29.1 32.5 36.0 39.4 43.1 Total liabilities and equity 69.6 74.5 81.1 83.8 86.8 a Interest rate on long-term debt outstanding is at 4.5% per year. b Principal amount of long-term debt is amortized at $0.4m per year. Exhibit 4 Financial Data of Publically Traded Competitors, 2014 ($ millions, except for per share) Comparable Company 1 Comparable Company 2 Comparable Company 3 Sales 13,945.7 6,417.2 836.9 Net income 219.4 123.8 12.1 EPS $0.95 $1.84 $0.55 Share price 26.76 46.83 22.73 Number of shares outstanding 231.2 67.3 22.0 Market capitalization 6,186.9 3,151.7 500.1 Debt 5,887.0 355.0 289.0 Assets 10,267.1 3,465,9 862.4 Equity beta 1.69 1.25 1.56 Exhibit 5 Selected Capital Markets Information, as of September 1, 2014 Treasury rates: 3-month Treasury bill 1-year Treasury note 10-year Treasury note 0.04% 0.10% 2.56% Corporate bond yields: Aaa 4.16% Aa 4.34% A 4.52% Baa 4.70% Market risk premium: 5.90% Exhibit 1 Landmark Facility Solutions: Simplified Financial Statements, 2010-2014 ($ millions) Income Statement Net Sales COGS Gross profit Operating expenses Depreciation and amortization Operating profit Interest expense Income taxes Net income EPS Dividend Balance sheet Cash Accounts receivable Other current assets Current assets Net PP&E Investments and other assets Accounts payable Bank borrowing Total assets 2010 2011 2012 289.9 259.4 30.5 20.9 1.6 8.0 0.0 2.8 5.2 $1.30 $0.20 3.6 20.7 6.3 30.6 3.1 Current liabilities Accrued expenses and deferred taxes Other non-current liabilities 45.0 78.7 5.6 0.0 5.6 13.9 16.6 36.1 42.6 Total liabilities Shareholders' equity Total liabilities and equity - | 78.7 83.6 2013 2014 [E] , |2 2 1 | - e 345.5 310.4 35.1 30.3 1.8 3.0 0.0 1.1 2.0 $0.49 $0.20 0.4 31.0 4.9 36.3 11.2 47.2 94.6 10.4 0.0 10.4 15.5 17.9 43.8 50.8 94.6 Exhibit 2 Broadway Industries: Simplified Financial Statements, 2010-2014 ($ millions) 2010 2011 2012 2013 2014 [E] Income statement Net sales 137.8 143.5 149.5 155.3 161.9 COGS 126.1 131.5 137.1 142.5 148.6 Gross profit 11.7 12.0 12.4 12.8 13.3 Exhibit 3a Five-year Forecast of Landmark's Income and Cash Flow, 2015-2019 (S millions)* Operating expenses 2.9 2.9 2.9 3.0 3.0 Depreciation and amortization 1.8 2.2 2.5 2.8 2.9 2015 2016 2017 2018 2019 Operating profit 7.0 6.9 7.0 7.0 7.4 Net sales 362.8 380.9 Interest expense Operating profit 5.4 5.7 6.0 6.3 6.6 04 0.4 0.4 0.4 0.4 Net income 3.7 4.3 Income taxes. Net income EPS Dividends Balance sheet Cash Accounts receivable Other current assets Current assets Net PP&E Total assets 2.3 2.3 2.3 2.3 2.5 Depreciation and amortization 2.1 24 2.7 3.0 3.3 4.3 4.2 4.3 4.3 4.6 Change in net working capital 1.3 1.3 1.4 1.6 $1.23 $1.21 $1.22 $1.23 $1.30 Capital expenditure 3.6 3.8 4.0 4.2 44 $0.24 $0.24 $0.24 $0.24 $0.24 Total FCR 1.0 1.2 1.4 1.8 1.0 1.9 1.5 2.1 13.1 13.5 14.6 15.2 16.2 Exhibit 3b Five-year Forecast of Broadway's Income and Cash Flow, 2015-2019 ($ millions)* 28 4.0 4.1 4.2 2016 4.2 2017 2018 2019 Net sales 168.4 175.1 182.1 189.4 197.0 17.7 18.5 20.6 20.9 22.5 Operating profit 6.7 7.0 7.3 7.6 7.9 16.0 174 18.6 19.7 20.9 Interest expense 0.4 0.4 0.4 0.4 0.4 Investments and other assets 35.9 38.6 41.8 43.2 43.5 Net income 4.1 4.3 4.5 4.7 4.9 69.6 74.5 81.1 83.8 86.8 Depreciation and amortization 3.1 3.3 3.5 3.7 3.9 Accounts payable 9.3 9.9 10.4 11.0 11.5 Change in net working capital 0.4 0.4 0.4 0.4 0.4 Long-term debt, current portion Capital expenditure 4.4 4.6 4.7 0.4 0.4 0.4 0.4 0.4 Total FCF 3.1 3.3 3.5 3.7 Current Liabilities 9.7 10.3 11.4 11.9 Long-term debt 8.2 7.7 87 8.3 7.9 "Numbers in the exhibits are based on the assumption that Broadway does not acquire Landmark Accrued expenses and deferred taxes 11.6 12.8 13.1 13.3 13.0 Other non-current liabilities 11.0 11.2 12.5 114 10.9 Total liabilities 40.5 42.0 45.1 44.4 43.7 Shareholders' equity 29.1 32.5 36.0 39.4 43.1 Total liabilities and equity 69.6 74.5 81.1 83.8 86.8 a Interest rate on long-term debt outstanding is at 4.5% per year. b Principal amount of long-term debt is amortized at $0.4m per year. Exhibit 4 Financial Data of Publically Traded Competitors, 2014 ($ millions, except for per share) Comparable Company 1 Comparable Company 2 Comparable Company 3 Sales 13,945.7 6,417.2 836.9 Net income 219.4 123.8 12.1 EPS $0.95 $1.84 $0.55 Share price 26.76 46.83 22.73 Number of shares outstanding 231.2 67.3 22.0 Market capitalization 6,186.9 3,151.7 500.1 Debt 5,887.0 355.0 289.0 Assets 10,267.1 3,465,9 862.4 Equity beta 1.69 1.25 1.56 Exhibit 5 Selected Capital Markets Information, as of September 1, 2014 Treasury rates: 3-month Treasury bill 1-year Treasury note 10-year Treasury note 0.04% 0.10% 2.56% Corporate bond yields: Aaa 4.16% Aa 4.34% A 4.52% Baa 4.70% Market risk premium: 5.90%
Expert Answer:
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1285190907
8th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
The net present value (NPV) method estimates how much a potential project will contribute to -Select- the NPV is defined as: and it is the best selection criterion. The -Select- the NPV, the more...
-
how to write reflective report on Managing and Controlling Ethics Programs, Globalization of Ethical Decision Making and Ethical Leadership in context of business ethics?
-
Assignment Description The final assignment for MBA 675 is to demonstrate one's understanding of the importance of the operations of a firm through an examination of the firm's operations strategy...
-
Why should every credit application be signed by the applicant or an authorized officer of the applicant? There are several factors that influence the setting of the terms and conditions of a sale....
-
An urn contains 5 white and 10 black balls. A fair die is rolled and that number of balls is randomly chosen from the urn. What is the probability that all of the balls selected are white? What is...
-
The following table shows the hourly output per worker for Greece and Italy measured as quarts of olive oil and pounds of pasta. Calculate the opportunity cost of producing olive oil and pasta in...
-
Dixens Ltd reported the following data (adapted in billions): Assume that in early 2009, an error was discovered which involved the closing stock for 2006 being overstated by 1 billion and the...
-
The 2012 comparative balance sheet and income statement of All Wired, Inc., follow: Additionally, All Wired purchased land of $24,500 by financing it 100% with longterm notes payable during 2012....
-
PARTI - FINANCIAL INFORMATION Item 1. Condensed Consolidated Financial Statements EQUINIX, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share data) Current assets:...
-
A treasury yield curve inversion is sometimes viewed as a precursor/ predictor of an economic downturn/recession? Where does this view come from? Please explain the rationale for it and whether you...
-
FC Ltd is already operating at maximum capacity, with no excess capacity left. It is considering adding a new service to its highly growing business. The new service should be added in the short-run...
-
If a problem is asking for the cost basis for depreciation, the given cost base price being 1 5 0 , 0 0 0 , the tax and delivery being 1 0 , 0 0 0 , and the salvage value being 1 0 , 0 0 0 , would...
-
Please answer each part to complete the entire problem. The bottom part is also part of the same problem. Bonita Furniture Co. consists of two divisions, Bedroom Division and Dining Room Division....
-
Panko Inc. began a business on January 1, 2019. It purchased equipment for its factory on this date for $340,000. The equipment is expected to have an estimated useful life of four years with a...
-
Nikiola Inc. manufactures two types of cellular phones, the Safety model and the Deluxe model, with the following characteristics: Safety Deluxe Selling Price Per Unit Variable Costs Per Unit $50 $35...
-
Our F test in the write up on the prior slide was F(2, 27) = 7.15, p < .01. What is the between group df in this write-up
-
You are a U.S. investor who purchased British securities for 2,000 one year ago when the British pound cost U.S. $1.50. What is your total return (based on U.S. dollars) if the value of the...
-
What is the main difference between national group pooling and international group pooling?
-
Does perfect daily balancing of accounts cost more or less than perfect notional pooling?
-
What common practice is the principal of value dates based on?
Study smarter with the SolutionInn App